[IFCAMSC] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -58.95%
YoY- 41.93%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 21,370 16,565 21,578 14,218 14,510 11,470 12,275 9.67%
PBT 2,588 281 2,321 -1,960 -3,196 -6,135 -110 -
Tax -240 -3 -1 -72 -125 -17 -396 -8.00%
NP 2,348 278 2,320 -2,032 -3,321 -6,152 -506 -
-
NP to SH 2,605 135 2,253 -1,990 -3,427 -6,040 -538 -
-
Tax Rate 9.27% 1.07% 0.04% - - - - -
Total Cost 19,022 16,287 19,258 16,250 17,831 17,622 12,781 6.84%
-
Net Worth 40,703 40,500 28,518 28,840 34,269 40,075 45,305 -1.76%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 40,703 40,500 28,518 28,840 34,269 40,075 45,305 -1.76%
NOSH 407,031 450,000 285,189 288,405 285,583 286,255 283,157 6.22%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 10.99% 1.68% 10.75% -14.29% -22.89% -53.64% -4.12% -
ROE 6.40% 0.33% 7.90% -6.90% -10.00% -15.07% -1.19% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.25 3.68 7.57 4.93 5.08 4.01 4.34 3.22%
EPS 0.64 0.03 0.79 -0.69 -1.20 -2.11 -0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.09 0.10 0.10 0.12 0.14 0.16 -7.52%
Adjusted Per Share Value based on latest NOSH - 283,846
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.51 2.72 3.55 2.34 2.39 1.89 2.02 9.63%
EPS 0.43 0.02 0.37 -0.33 -0.56 -0.99 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0666 0.0469 0.0474 0.0563 0.0659 0.0745 -1.77%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.10 0.05 0.19 0.08 0.10 0.20 0.23 -
P/RPS 1.90 1.36 2.51 1.62 1.97 4.99 5.31 -15.72%
P/EPS 15.63 166.67 24.05 -11.59 -8.33 -9.48 -121.05 -
EY 6.40 0.60 4.16 -8.63 -12.00 -10.55 -0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.56 1.90 0.80 0.83 1.43 1.44 -5.89%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 23/08/12 16/08/11 25/08/10 25/08/09 29/08/08 14/08/07 28/08/06 -
Price 0.09 0.06 0.14 0.08 0.09 0.19 0.19 -
P/RPS 1.71 1.63 1.85 1.62 1.77 4.74 4.38 -14.49%
P/EPS 14.06 200.00 17.72 -11.59 -7.50 -9.00 -100.00 -
EY 7.11 0.50 5.64 -8.63 -13.33 -11.11 -1.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.67 1.40 0.80 0.75 1.36 1.19 -4.54%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment